Flat
N11
0 beds
1 bath
Laburnum Close, London N11
London, England · N11
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£-7,862
↘ -18%After 5 Years
Change In Property Value
£14,968
↗ 10%After 5 Years
Return On Investment
16%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,672 | £6,772 | £6,941 | £7,115 | £7,328 | £34,829 |
| Total Expenses | £8,420 | £8,476 | £8,536 | £8,597 | £8,661 | £42,691 |
| Profit Before Tax | £-1,748 | £-1,704 | £-1,595 | £-1,482 | £-1,333 | £-7,862 |
| Profit After Tax | £-1,748 | £-1,704 | £-1,595 | £-1,482 | £-1,333 | £-7,862 |
| Change In Property Value | £1 | £1 | £2,900 | £5,177 | £6,889 | £14,968 |
| Net Return | £-1,747 | £-1,703 | £1,305 | £3,694 | £5,556 | £7,106 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change